[FIHB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.59%
YoY- 105.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 112,162 69,316 58,498 80,872 44,880 43,033 35,464 19.35%
PBT 7,608 3,620 3,698 5,850 2,688 2,190 663 45.50%
Tax -1,914 -1,503 -439 -442 -82 -264 -624 18.79%
NP 5,694 2,117 3,259 5,408 2,606 1,926 39 115.09%
-
NP to SH 5,496 1,963 3,093 5,295 2,572 1,869 -72 -
-
Tax Rate 25.16% 41.52% 11.87% 7.56% 3.05% 12.05% 94.12% -
Total Cost 106,468 67,199 55,239 75,464 42,274 41,107 35,425 18.42%
-
Net Worth 48,829 40,210 31,482 28,539 22,787 19,992 18,129 16.44%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 826 - - - - - - -
Div Payout % 15.03% - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 48,829 40,210 31,482 28,539 22,787 19,992 18,129 16.44%
NOSH 84,015 82,959 82,804 82,771 82,413 82,173 82,708 0.24%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.08% 3.05% 5.57% 6.69% 5.81% 4.48% 0.11% -
ROE 11.26% 4.88% 9.82% 18.55% 11.29% 9.35% -0.40% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 133.50 83.55 70.65 97.70 54.46 52.37 42.88 19.06%
EPS 6.54 2.37 3.74 6.40 3.12 2.27 -0.09 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.4847 0.3802 0.3448 0.2765 0.2433 0.2192 16.16%
Adjusted Per Share Value based on latest NOSH - 82,771
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.48 50.35 42.49 58.75 32.60 31.26 25.76 19.35%
EPS 3.99 1.43 2.25 3.85 1.87 1.36 -0.05 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.2921 0.2287 0.2073 0.1655 0.1452 0.1317 16.44%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.40 0.285 0.205 0.16 0.12 0.11 -
P/RPS 0.52 0.48 0.40 0.21 0.29 0.23 0.26 11.24%
P/EPS 10.70 16.90 7.63 3.20 5.13 5.28 -126.36 -
EY 9.35 5.92 13.11 31.21 19.51 18.95 -0.79 -
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 0.75 0.59 0.58 0.49 0.50 14.40%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 27/05/15 30/05/14 30/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.72 0.38 0.365 0.31 0.14 0.105 0.12 -
P/RPS 0.54 0.45 0.52 0.32 0.26 0.20 0.28 10.62%
P/EPS 11.01 16.06 9.77 4.85 4.49 4.62 -137.85 -
EY 9.09 6.23 10.23 20.64 22.29 21.66 -0.73 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.78 0.96 0.90 0.51 0.43 0.55 13.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment